ACTIVE

VEMARO

Export PDF

Financial year 2025 · closed on 28/02/2025

Net result

-85,2 k €

-239.2% YoY

Gross margin

549,6 k €

-30.4% YoY

Equity

852,3 k €

-10.1% YoY

Workforce

5,6 ETP

-17.6% YoY

What does VEMARO do?

VEMARO is a Private company with limited liability incorporated in 1996. Its main activity is: Forging, pressing, stamping and roll-forming of metal; powder metallurgy. Its registered office is in Estaimpuis. It employs on average 5,6 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0457.639.367

Incorporation

03/04/1996

Legal form

Private company with limited liability

Registered office

Rue du Quai (SL) S/N
7730 Estaimpuis · Wallonie

Contributed capital

938 955,00 €

Latest accounts

28/02/2025

Average workforce

5,6 ETP

Activities (NACE)

25530Forging, pressing, stamping and roll-forming of metal; powder metallurgy· main 25620Machining 28520Manufacture of machinery and equipment n.e.c.71121Engineering activities and related technical consultancy 71121Engineering activities and related technical consultancy 74203Photographic activities+3

Signals

Good liquidityPositive cashflowPositive EBITDAHealthy social debts

View the BCE/KBO Public Search record →

Health score

Available with a Rovalta subscriptionTry for 7 days

Recommended credit limit

✦ Verdict · Analyst summary

Financials

Trend over 17 financial years

	2025		2024		2023		2022		2020		2019		2018		2017		2016		2015		2014		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	549,6 k €	-30.4%	790,1 k €	+65.3%	478,1 k €	-49.7%	950,8 k €	+11.2%	855,4 k €	-14.3%	998,5 k €	+23.0%	811,6 k €	+98.0%	409,9 k €	-46.3%	763,3 k €	-21.1%	967,7 k €	-67.5%	3 M €	+82.6%	1,6 M €	+32.5%	1,2 M €	+42.1%	867 k €	-57.4%	2 M €	+22.4%	1,7 M €	-31.5%	2,4 M €
EBITDA	124,1 k €	-52.0%	258,8 k €	+485%	-67,3 k €	-118%	372,2 k €	+6.8%	348,6 k €	-32.5%	516,8 k €	+42.2%	363,4 k €	+10117%	3,6 k €	-98.8%	304,2 k €	-38.9%	497,4 k €	-74.6%	2 M €	+71.7%	1,1 M €	+42.7%	800,8 k €	+66.5%	481,1 k €	-68.6%	1,5 M €	+15.9%	1,3 M €	-32.3%	2 M €
Operating result	19,7 k €	-71.1%	68,2 k €	+114%	-477,7 k €	-655%	-63,3 k €	-81.2%	-34,9 k €	-122%	160,6 k €	+586%	23,4 k €	+107%	-359 k €	-482%	-61,7 k €	-176%	81,6 k €	-92.1%	1 M €	+79.8%	575,7 k €	+395%	116,4 k €	+131%	-370,5 k €	-223%	300,8 k €	+11.7%	269,4 k €	+170%	99,6 k €
Net result	-85,2 k €	-239%	61,2 k €	+115%	-419,1 k €	-4865%	8,8 k €	-82.6%	50,5 k €	-75.2%	203,3 k €	+1188%	15,8 k €	+104%	-389,6 k €	-710%	-48,1 k €	-149%	98,2 k €	-87.1%	762,8 k €	+52.2%	501,3 k €	+5533%	8,9 k €	+104%	-211 k €	-143%	492,9 k €	+202%	163,4 k €	-16.7%	196,2 k €
Balance sheet
Equity	852,3 k €	-10.1%	948,6 k €	+5.2%	901,4 k €	-33.9%	1,4 M €	-33.1%	2 M €	+0.3%	2 M €	+14.2%	1,8 M €	-1.2%	1,8 M €	-19.1%	2,2 M €	-25.8%	3 M €	+1.7%	3 M €	+54.2%	1,9 M €	+26.1%	1,5 M €	-4.9%	1,6 M €	-14.2%	1,9 M €	+173%	683,1 k €	+31.0%	521,3 k €
Total assets	4,1 M €	+15.1%	3,6 M €	-7.3%	3,8 M €	-0.7%	3,9 M €	+2.0%	3,8 M €	-7.6%	4,1 M €	-9.1%	4,5 M €	-0.1%	4,5 M €	-4.9%	4,8 M €	-28.6%	6,7 M €	+1.8%	6,5 M €	+31.6%	5 M €	-16.2%	5,9 M €	+0.4%	5,9 M €	-16.2%	7,1 M €	+109%	3,4 M €	+15.5%	2,9 M €
Cash	12,5 k €	-85.8%	87,6 k €	+238%	25,9 k €	-30.6%	37,3 k €	-74.3%	145,2 k €	+164%	55 k €	-12.3%	62,7 k €	-66.3%	186,1 k €	+215%	59,1 k €	-8.9%	64,9 k €	-95.4%	1,4 M €	+382%	295,6 k €	+109%	141,4 k €	+21.0%	116,9 k €	+10.9%	105,4 k €	-19.0%	130 k €	+1422%	8,5 k €
Debts	3,2 M €	+24.0%	2,6 M €	-11.2%	2,9 M €	+17.4%	2,5 M €	+42.8%	1,8 M €	-15.3%	2,1 M €	-24.3%	2,7 M €	+0.7%	2,7 M €	+7.6%	2,5 M €	-30.8%	3,7 M €	+1.8%	3,6 M €	+17.4%	3,1 M €	-30.8%	4,4 M €	+2.3%	4,3 M €	-16.9%	5,2 M €	+92.6%	2,7 M €	+12.2%	2,4 M €
Other
Workforce	5,6 ETP	-17.6%	6,8 ETP	-18.1%	8,3 ETP	-12.6%	9,5 ETP	-1.0%	9,6 ETP	+1.1%	9,5 ETP	+15.9%	8,2 ETP	+1.2%	8,1 ETP	0.0%	8,1 ETP	-2.4%	8,3 ETP	-17.8%	10,1 ETP	0.0%	10,1 ETP	+4.1%	9,7 ETP	+5.4%	9,2 ETP	-20.7%	11,6 ETP	+63.4%	7,1 ETP	+20.3%	5,9 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 28/02/2025 · 1 active · 2 ended

Active mandates

Marc Vereecke

Administrator - manager

Active

Ended mandates

Marc Vereecke

Director

Ended

Marc Vereecke

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
C.V.M.● Active	0475.846.762

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/03/2024	01/03/2023	01/03/2022	01/03/2021	01/03/2020	01/03/2019
Closing of the financial year	28/02/2025	29/02/2024	28/02/2023	28/02/2022	28/02/2021	29/02/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	24/09/2025	27/09/2024	16/10/2023	17/10/2022	25/10/2021	30/10/2020
General meeting	16/08/2025	17/08/2024	02/10/2023	14/10/2022	21/08/2021	17/08/2020
Currency of the financial year	EUR	EUR	EUR	EUR	EUR	EUR
NBB quality label	Satisfying controls	Satisfying controls	Satisfying controls	Satisfying controls	Satisfying controls	Satisfying controls

Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days

Filings

Annual accounts filings

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	28/02/2025	16/08/2025	24/09/2025	French	PDF
Abridged model	29/02/2024	17/08/2024	27/09/2024	French	PDF
Abridged model	28/02/2023	02/10/2023	16/10/2023	French	PDF
Abridged model	28/02/2022	14/10/2022	17/10/2022	French	PDF
Abridged model	28/02/2021	21/08/2021	25/10/2021	French	PDF
Abridged model	29/02/2020	17/08/2020	30/10/2020	French	PDF
Abridged model	28/02/2019	17/08/2019	16/09/2019	French	PDF
Abridged model	28/02/2018	18/08/2018	27/09/2018	French	PDF
Abridged model	28/02/2017	19/08/2017	19/09/2017	French	PDF
Abridged model	29/02/2016	20/08/2016	29/09/2016	French	PDF
Abridged model	28/02/2015	17/08/2015	29/09/2015	French	PDF
Abridged model	28/02/2014	16/08/2014	30/09/2014	French	PDF
Abridged model	31/03/2012	18/08/2012	29/10/2012	French	PDF
Abridged model	31/03/2011	20/08/2011	24/10/2011	French	PDF
Abridged model	31/03/2010	21/08/2010	15/10/2010	French	PDF
Abridged model	29/03/2009	15/08/2009	10/11/2009	French	PDF
Abridged model	29/03/2008	16/08/2008	27/10/2008	French	PDF
Abridged model	29/03/2007	18/08/2007	26/09/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 0 € and 100 k€

The detail comes with the Business plan: low and high bounds, the valuation bridge for each financial year, transaction multiples by sector and size, group valuation and exports.

Discover the Business plan

Disclaimer

Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.

Governance

Board of directors

Seen on filing of 28/02/2025 · 1 active · 2 ended

Active mandates

Marc Vereecke

Administrator - manager

Active

Ended mandates

Marc Vereecke

Director

Ended

Marc Vereecke

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Capital / shares06/03/2014
CAPITAL, ACTIONS
PDF
Other19/04/2013
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other15/04/2010
OBJET - ANNEE COMPTABLE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Registered office13/08/2007
MAATSCHAPPELIJKE ZETEL
PDF
Other05/03/2007
BOEKJAAR
PDF
Capital / shares30/06/2006
KAPITAAL - AANDELEN - ALGEMENE VERGADERING - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Other11/04/2006
BOEKJAAR
PDF
Capital / shares16/11/2004
BOEKJAAR - ALGEMENE VERGADERING - KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF

Source: Belgian Official Gazette

Competition

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

2025
Annual accounts 2025-85,2 k €↓
2024
Annual accounts 202461,2 k €↑
2023
Annual accounts 2023-419,1 k €↓
2022
Annual accounts 20228,8 k €↓
2020
Annual accounts 202050,5 k €↓
2019
Annual accounts 2019203,3 k €↑
2018
Annual accounts 201815,8 k €↑
2017
Annual accounts 2017-389,6 k €↓
2016
Annual accounts 2016-48,1 k €↓
2015
Annual accounts 201598,2 k €↓
2014
Annual accounts 2014762,8 k €↑
2012
Annual accounts 2012501,3 k €↑
2011
Annual accounts 20118,9 k €↑
2010
Annual accounts 2010-211 k €↓
2009
Annual accounts 2009492,9 k €↑
2008
Annual accounts 2008163,4 k €↓
2007
Annual accounts 2007196,2 k €
03/04/1996
IncorporationPrivate company with limited liability

10/15	1 240 000	1 180 000	1 050 000
70	8 630 000	8 120 000	7 940 000
9904	412 000	388 000	301 000
17/49	2 970 000	3 140 000	3 380 000
9087	24,3	23,1	21,8

VEMARO

Overview

What does VEMARO do?

Trend over 17 financial years

Indicative valuation

Board of directors

Other companies at this address

Financials

Full financial information

Financial ratios

Annual accounts filings

Valuation

Indicative valuation

Directors & structure

Board of directors

Ownership and network

Publications

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline